| Revenue | DKK -17K | -127% |
| EBITDA | DKK -17K | -127% |
| Net profit | DKK -336K | -44% |
| Total assets | DKK 12,4M | +0% |
| Equity | DKK 792K | -30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.403 | -117 | -86 | -343 | -303 | -372 | -319 | -124 | -13 | -12 | -16 | 62 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.403 | -117 | -4.301 | -343 | -303 | -4.059 | -319 | -124 | -13 | -12 | -16 | 62 | -17 |
| Depreciation & amort. | -20 | -14 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.382 | -131 | -4.308 | -343 | -303 | -4.059 | -319 | -124 | -13 | -12 | -16 | 62 | -17 |
| Net financials | -2.324 | 1.522 | -2.661 | -1.151 | -1.500 | -67 | -70 | -1.063 | -475 | -293 | 1.487 | -295 | -319 |
| Profit before tax | -942 | 1.541 | -6.969 | -1.493 | -1.803 | -4.126 | -389 | -1.187 | -488 | -305 | 1.471 | -234 | -336 |
| Tax | 307 | 23 | 33 | 51 | -116 | -198 | 312 | -39 | -0 | -0 | 5 | -0 | -0 |
| Net profit | -1.249 | 1.519 | -7.002 | -1.544 | -1.688 | -3.928 | -701 | -1.148 | -488 | -305 | 1.466 | -234 | -336 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.074 | 19.022 | 12.174 | 8.874 | 8.173 | 2.856 | 2.143 | 10.262 | 10.367 | 10.380 | 12.160 | 12.419 | 12.428 |
| Equity | 15.786 | 17.208 | 10.108 | 8.464 | 6.675 | 2.644 | 1.890 | 688 | 200 | -105 | 1.361 | 1.128 | 792 |
| Long-term debt | 1.530 | 1.530 | 1.530 | 0 | 0 | 0 | 0 | 9.378 | 10.076 | 10.373 | 10.687 | 11.271 | 11.621 |
| Short-term debt | 758 | 283 | 536 | 410 | 1.498 | 212 | 253 | 195 | 91 | 112 | 112 | 20 | 15 |
| Total debt | 2.288 | 1.813 | 2.066 | 410 | 1.498 | 212 | 253 | 9.574 | 10.167 | 10.485 | 10.799 | 11.291 | 11.636 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |